NihilityLightning★★★★★

Kafka

updated for 3.4

Source update2025-06-21Scenarios1Exact states8/14Estimated S16

Compare two states

From

→To

+39.5%18,912.4 → 26,379.8 DPAV

Calculation scenario

Team and assumptionsInvestment

Open source sheet

Increase over E0S0

How much each state adds

Exact rows + labeled estimates

S0 · no SignatureS1 · SignatureEstimated S1Bar height = increase over E0S0 · dashed = estimated

Some S1 rows are estimates. A missing S1 row uses the signature multiplier measured in this same scenario. When two anchors exist, the multiplier is interpolated between them. The workbook remains the authority; dashed bars and “est.” mark the derived value.

0.0%

+20.6%

S1 · est.

+27.7%

+54.0%

S1 · est.

+39.5%

+68.2%

S1 · est.

+39.9%

+68.7%

S1 · est.

+45.9%

+75.9%

+49.0%

+79.7%

S1 · est.

+62.2%

+95.6%

S1 · est.

EidolonS0 · no SignatureS1 · SignatureS1 uplift

E018,912.4exact22,809.5estimated+20.6% est.

E124,148.7exact29,124.8estimated+20.6% est.

E226,379.8exact31,815.6estimated+20.6% est.

E326,458.4exact31,910.4estimated+20.6% est.

E427,584.7exact33,268.8exact+20.6%

E528,183.4exact33,990.9estimated+20.6% est.

E630,671.2exact36,991.3estimated+20.6% est.